Flat
LS11
2 beds
2 baths
Plot 415 Temple Yard, Leeds LS11
Initial Investment
£120,173First YearProfit From Rental Income
£43,991
↗ 37%After 5 Years
Change In Property Value
£47,655
↗ 20%After 5 Years
Return On Investment
76%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,844 | £24,321 | £24,929 | £25,552 | £26,191 | £124,837 |
| Total Expenses | £13,904 | £13,998 | £14,102 | £14,208 | £14,315 | £70,527 |
| Profit Before Tax | £9,940 | £10,323 | £10,827 | £11,344 | £11,876 | £54,310 |
| Profit After Tax | £8,051 | £8,361 | £8,770 | £9,189 | £9,620 | £43,991 |
| Change In Property Value | £4,799 | £4,895 | £9,986 | £12,981 | £14,994 | £47,655 |
| Net Return | £12,850 | £13,256 | £18,756 | £22,170 | £24,613 | £91,646 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 11% | 11% | 16% | 18% | 20% | 76% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change